[MAHSING] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
29-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 4.27%
YoY- 24.18%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 2,447,153 2,452,128 2,517,966 2,603,212 2,602,811 2,629,667 2,527,454 -2.12%
PBT 349,557 340,746 333,718 327,387 294,795 299,101 283,847 14.84%
Tax -104,024 -104,018 -103,460 -105,208 -88,241 -93,539 -88,511 11.33%
NP 245,533 236,728 230,258 222,179 206,554 205,562 195,336 16.42%
-
NP to SH 245,047 235,011 225,275 215,287 197,328 194,368 186,928 19.72%
-
Tax Rate 29.76% 30.53% 31.00% 32.14% 29.93% 31.27% 31.18% -
Total Cost 2,201,620 2,215,400 2,287,708 2,381,033 2,396,257 2,424,105 2,332,118 -3.75%
-
Net Worth 3,858,660 3,785,417 3,622,677 3,690,085 3,641,531 3,592,978 3,617,254 4.38%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 97,107 97,107 97,107 97,107 72,830 72,830 72,830 21.07%
Div Payout % 39.63% 41.32% 43.11% 45.11% 36.91% 37.47% 38.96% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 3,858,660 3,785,417 3,622,677 3,690,085 3,641,531 3,592,978 3,617,254 4.38%
NOSH 2,555,404 2,540,548 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 3.46%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 10.03% 9.65% 9.14% 8.53% 7.94% 7.82% 7.73% -
ROE 6.35% 6.21% 6.22% 5.83% 5.42% 5.41% 5.17% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 95.76 96.52 103.56 107.23 107.21 108.32 104.11 -5.40%
EPS 9.59 9.25 9.27 8.87 8.13 8.01 7.70 15.71%
DPS 3.80 3.82 4.00 4.00 3.00 3.00 3.00 17.01%
NAPS 1.51 1.49 1.49 1.52 1.50 1.48 1.49 0.89%
Adjusted Per Share Value based on latest NOSH - 2,555,404
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 95.76 95.96 98.53 101.87 101.86 102.91 98.91 -2.12%
EPS 9.59 9.20 8.82 8.42 7.72 7.61 7.32 19.67%
DPS 3.80 3.80 3.80 3.80 2.85 2.85 2.85 21.07%
NAPS 1.51 1.4813 1.4177 1.444 1.425 1.406 1.4155 4.39%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.72 1.73 1.23 0.83 0.90 0.615 0.59 -
P/RPS 1.80 1.79 1.19 0.77 0.84 0.57 0.57 114.79%
P/EPS 17.94 18.70 13.28 9.36 11.07 7.68 7.66 76.08%
EY 5.58 5.35 7.53 10.68 9.03 13.02 13.05 -43.15%
DY 2.21 2.21 3.25 4.82 3.33 4.88 5.08 -42.49%
P/NAPS 1.14 1.16 0.83 0.55 0.60 0.42 0.40 100.63%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 30/08/24 30/05/24 27/02/24 29/11/23 28/08/23 29/05/23 -
Price 1.69 1.63 1.71 0.955 0.835 0.77 0.595 -
P/RPS 1.76 1.69 1.65 0.89 0.78 0.71 0.57 111.60%
P/EPS 17.62 17.62 18.46 10.77 10.27 9.62 7.73 72.94%
EY 5.67 5.68 5.42 9.29 9.73 10.40 12.94 -42.22%
DY 2.25 2.34 2.34 4.19 3.59 3.90 5.04 -41.50%
P/NAPS 1.12 1.09 1.15 0.63 0.56 0.52 0.40 98.28%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment